As of 2025-07-04, the Intrinsic Value of Ajmera Realty & Infra India Ltd (AJMERA.NS) is 789.07 INR. This AJMERA.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 890.25 INR, the upside of Ajmera Realty & Infra India Ltd is -11.40%.
The range of the Intrinsic Value is 557.64 - 1,243.95 INR
Based on its market price of 890.25 INR and our intrinsic valuation, Ajmera Realty & Infra India Ltd (AJMERA.NS) is overvalued by 11.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 557.64 - 1,243.95 | 789.07 | -11.4% |
| DCF (Growth 10y) | 534.32 - 1,083.16 | 721.83 | -18.9% |
| DCF (EBITDA 5y) | 903.03 - 1,353.30 | 1,072.39 | 20.5% |
| DCF (EBITDA 10y) | 935.74 - 1,462.43 | 1,138.14 | 27.8% |
| Fair Value | 799.99 - 799.99 | 799.99 | -10.14% |
| P/E | 874.47 - 1,270.38 | 970.44 | 9.0% |
| EV/EBITDA | 705.35 - 1,087.73 | 807.25 | -9.3% |
| EPV | 108.22 - 179.76 | 143.99 | -83.8% |
| DDM - Stable | 231.62 - 540.92 | 386.27 | -56.6% |
| DDM - Multi | 371.33 - 673.95 | 478.87 | -46.2% |
| Market Cap (mil) | 35,040.24 |
| Beta | 2.13 |
| Outstanding shares (mil) | 39.36 |
| Enterprise Value (mil) | 42,519.84 |
| Market risk premium | 8.31% |
| Cost of Equity | 11.50% |
| Cost of Debt | 7.87% |
| WACC | 10.49% |